Date: Place: Term: Your ref. order No.:

Transcription

1 Page 1 of 8 Date: Place: Term: Your ref. order No.: Vilnius UAB XXXXXXXXXXXXXXX UAB XXXXXXXXXXXXXXX Xxxxxxxx G. 123, Vilniaus M., Vilniaus M. Sav. LT Lithuania Tel.: Mob. Fax.: Webpage: +370 xx xxxxxx, +370 xx xxxxxx +370 xxx xxxxx +370 xx xxxxxx xxxxxxxxxxxxxx@xxxxxxxxxxxxxx.lt xxxxxxxxxxx@xxxxxxxxxxxxxx.lt Crefo rating Class of CR rating: 2. Very strong creditworthiness Legal form UAB - Private Limited Liability Company, according to Lithuanian legislation Comp. Register , code xxxxxxxxx, Vilniaus M. VAT code LTxxxxxxxxx (from ) Shareholders XXXXX XXXXXXXX, Norway % Share capital EUR ,08,-- Management Xxxxxxx Xxxxxxxxx, managing director, right of signature Xxxxxxx Xxxx Xxxxxxxxx, chairman of the board Xxxxxxxxx Xxx Xxxxxxxxx, member of the board Xxxxx Xxxxxxxxxxxxx, member of the board Xxxxx Xxxxxxx, member of the board

2 Page 2 of 8 Xxxxx Xxxxxxx, member of the board Xxxxx Xxxxxxxxxxxxxxx, senior accountant General data The company is dealing with production of condiments (including mayonnaise, tomato ketchup, salad sauces, mustard, horseradish, dessert sauces, jams etc.), pickled vegetables and fish products (red/black caviar, tuna). The assortment includes over 150 different products. The company's production occupies around 30% of Lithuanian corresponding market. Owned trademarks: Registered by the State Patent Bureau: (registered on - valid until) - XXXXXX XXXXXX 18/03/ /09/ XXXXXXXXX 18/10/ /03/ XXXX XXXXXXX 18/08/ /03/ XXXXXXXXXX 11/08/ /09/2017 Represented trademarks: XXXXXXXXX, XXXX, XXXXXXXXXX, XXXX Main export markets are: Norway, Sweden. Main customers: XXXXXXXXX XXXXXXXXXXXX AB (Sweden) XXXXXXX XXXXXX AS (Norway) Main suppliers: UAB XXXXXXXX (Lithuania) UAB XXXXXXXXXXXXXXX (Lithuania) Situated at the above mentioned address. LINE OF BUSINESS (NACE Rev. 2) Manufacture of condiments and seasonings (10.84) Other processing and preserving of fruit and vegetables (10.39) Processing and preserving of fish, crustaceans and molluscs (10.20) Staff pers. (According to the Statistics Department of Lithuania) pers. (State Social Insurance Fund Board) pers. (State Social Insurance Fund Board) pers. (State Social Insurance Fund Board) pers. (State Social Insurance Fund Board) pers. (State Social Insurance Fund Board) pers. (State Social Insurance Fund Board) Annual sales 2009 EUR , EUR , EUR , EUR , EUR ,--

3 Page 3 of 8 Real estate According to the Real Estate Register information, the company owns the following real estate: Building at Xxxxxxxx G. 123, Vilniaus M. Assets/Liabilities Balance sheet is enclosed in the supplement. Profit Profit 2010 EUR ,-- Profit 2011 EUR ,-- Profit 2012 EUR ,-- Profit 2013 EUR ,-- Remarks Brief history: The company was founded in 1998 as UAB XXXXXX XXXXXXXXX. In March of 2000 it was renamed into UAB XXXXXXXXXXXXXXX. There were changes in ownership of the company. According to available information on the company was owned by: % - XXXXXX XXXXXXXX - Norway; % - Xxxxxxx Xxxxxxxxx - Lithuania. According to the available information, from the establishment the company's director was Xxxxxxx Xxxxxxxxx. On he was replaced by the current company's director Xxxxxxx Xxxxxxxxx. Since until the company was implementing the project "The promotion of UAB XXXXXXXXXXXXXXX export development". The total value of the project was LTL thousand (EUR thousand), from which LTL thousand (EUR 83.7 thousand) were allocated from the EU structural funds according to the measure "New opportunities". Since until the company was implementing another project "Strengthening of UAB XXXXXXXXXXXXXXX international competitiveness by increasing the notoriety of production in foreign markets". The total value of the project was LTL thousand (EUR 77.7 thousand), from which LTL thousand (EUR 42.7 thousand) were allocated from the EU structural funds according to the measure "New opportunities". Information from press: - The company started its production export to Russia. It is also discussing export possibilities with its partners in Kazakhstan. The company plans to invest LTL 1 million into its development during Also, the company plans to introduce new products this summer. However, its share in Lithuanian market has decreased from 35% down to 30%. (Verslo Zinios ) - The company plans to start the export to Kazakhstan and to increase its market share in Lithuania which has decreased from 35% to 30% (by strengthening the production volume of ketchup without preservatives). During five years period the company invested LTL 6.5 million into the implementation of new technologies and renewal of packaging. (Verslo Zinios ) - In 2013 the company's turnover increased by 11.8% and composed LTL 24.2 million. The increase was mainly caused by grown export, which composed 28.7% from sales or respectively LTL 7 million. The company has performed several projects, financed by the EU support funds and thus, participating in the international exhibitions and actively expanding business to the CIS countries. (Vz.lt (Verslo Zinios Internete) ) Data from the State company REGITRA: Ownership of vehicles: 11 vehicles Vehicles by leasehold: 4 vehicles Participation in other enterprises: There is no information at our disposal about the company's participation in other enterprises.

4 Page 4 of 8 Additional information: The company belongs to XXXXXXX group operating in food industry. The group unites the following enterprises: XXXXXXX XXXXXX AS (Norway), XXXXXXXXXXX AB (Sweden), UAB XXXXXXXXXXXXXXX (Lithuania), SIA XXXXXXX XXXXXXXXX (Latvia), AS XXXXXXXX XXXXXX (Estonia). In 2013 the consolidated turnover of the group accumulated to EUR 50 million and net profit composed EUR 6 million. The company's director XXXXXXXXXXXXXXX is also a director of UAB XXXXXXXX (reg. code xxxxxxxxx), which also belongs to XXXXXXX group. The company's produced mustard "Xxxxxxxxxxxxxx" was recognized as the most popular product of the year The quality management system has been certified according to RVASVT (HACCP) standard. The company participated at: World Food Azerbaijan 2012, World Food Moscow 2012, World Food Kazakhstan 2012, Prod Expo 2013 Moscow exhibitions. Auditor: UAB XXXXXXXXXXX Inflation rate: ,1% ,0% ,1% ,1% ,2% ,5% Bankers Commercial bank Swedbank Account: LTxxxxxxxxxxxxxxxxxx Bank code: Payments There have been no cases registered and processed by the Debt collection department of Creditreform Lietuva UAB. Asset arrests: None SODRA* Debt There are no debts registered * State social insurance fund board Information from VMI* No declared tax arrears * State Tax Inspectorate

5 Page 5 of 8 Indicators 01/01/ /12/ /01/ /12/2012 Current ratio 3,13 2,20 Quick ratio 1,57 1,34 Commercial profitability (%) 7,29 7,60 Inventory turnover (days) Collection period of accounts receivable (days) Payment period of accounts payable (days) Equity ratio (%) Return on assets (ROA) 0,08 0,10 Return on equity (ROE) 0,11 0,13 Credit opinion UAB XXXXXXXXXXXXXXX is operating in production of condiments market. The company's total amount of sales, compared to the previous year, increased by 5% both in 2011 and 2012 and by 12% in 2013, amounting to EUR 7 million. The increase was mainly caused by grown export, as the company has performed several projects, financed by the EU support funds and thus, participating in the international exhibitions and actively expanding business to the CIS countries. Business operations were profitable in the recent years and commercial profitability composed 8% in 2012 and 7% in Overall, the financial state of the company has improved and is considered as passable. Basically, the company ensures normal current solvency. However, attention should be only paid to relatively slow inventory turnover (98 days on average). This, in turn, might cause disturbances in the cash flow, which may result in delays of current payments. The financial risk degree is below the average. On % of total assets were equity financed. In business operations risk level is above the average. Business connections appear permissible. Maximum credit: EUR ,--.

6 Page 6 of 8 Balance 31/12/2013 * 31/12/2012 * 31/12/2011 * ASSETS EUR EUR EUR A. LONG - TERM ASSETS , , ,12 --I Intangible assets , ,90 0, I.1. Development works 0,-- 0,-- 0, I.2. Goodwill 0,-- 0,-- 0, I.3. Licenses and patents 0,-- 0,-- 0, I.4. Computer software 0,-- 0,-- 0, I.5. Other intangible assets , ,90 0,-- --II Tangible assets , , , II.1. Land 0,-- 0,-- 0, II.2. Buildings , , , II.3. Plant and equipment , , , II.4. Vehicles and other transport means , , , II.5. Other property, plant and equipment 0,-- 0,-- 0, II.6. Constructions in progress 0,-- 579, , II.7. Other tangible assets , , , II.8. Investment assets 0,-- 0,-- 0, II.8.1 Land 0,-- 0,-- 0, II.8.2 Buildings 0,-- 0,-- 0,-- --III. Financial assets 0,-- 0,-- 0, III.1. Investments in subsidiaries and associates 0,-- 0,-- 0, III.2. Loans to subsidiaries and associates 0,-- 0,-- 0, III.3. Amounts receivable after one year 0,-- 0,-- 0, III.4. Other financial assets 0,-- 0,-- 0,-- --IV. Other non-current assets , , , IV.1. Deferred tax assets , , , IV.2. Other non-current assets 0,-- 0,-- 0,-- B. SHORT TERM ASSETS , , ,22 --I. Inventories, prepayments and contracts in progress , , , I.1. Stocks , , , I.1.1. Raw materials and components , , , I.1.2. Work in progress 0,-- 0,-- 0, I.1.3. Finished products , , , I.1.4. Goods for resale , , , I.1.5. Long-term assets for resale 0,-- 0,-- 0, I.2. Prepayments , , , I.3. Contracts in progress 0,-- 0,-- 0,-- --II. Amounts receivable within one year , , , II.1. Trade debtors , , , II.2. Receivables from subsidiaries and associates 0,-- 0,-- 0, II.3. Other amounts receivable , ,99 0,-- --III. Other current assets , , , III.1. Current investments 0,-- 0,-- 0, III.2. Time deposits 0,-- 0,-- 0, III.3. Other current assets , , ,-- --IV. Cash and cash equivalents , , ,45

7 Page 7 of 8 TOTAL ASSETS , , ,34 * - Juridiniu asmenu registras (source) 31/12/2013 * 31/12/2012 * 31/12/2011 * OWNER'S EQUITY AND LIABILITIES EUR EUR EUR C. EQUITY , , ,31 --I. Capital , , , I.1. Subscribed capital , , , I.2. Subscribed uncalled share capital (-) 0,-- 0,-- 0, I.3. Share premium account , , , I.4. Own shares (-) 0,-- 0,-- 0,-- --II. Revaluation reserve 0,-- 0,-- 0,-- --III. Reserves , , , III.1. Legal reserve , ,14 0, III.2. Reserve for acquiring own shares 0,-- 0,-- 0, III.3. Other reserves 0,-- 0, ,14 --IV. Profit (loss) brought forward , , , IV.1. Profit (loss) of the reporting year , , , IV.2. Profit (loss) of the previous year , , ,17 D. GRANTS, SUBSIDIES 0,-- 0,-- 0,-- E. AMOUNTS PAYABLE AND LIABILITIES , , ,03 --I. Amounts payable after one year and long-term liabilities , , , I.1. Financial debts , ,34 0, I.1.1. Leases and similar obligations , ,34 0, I.1.2. To credit institutions 0,-- 0,-- 0, I.1.3. Other financial debts 0,-- 0,-- 0, I.2. Trade amounts payable 0,-- 0,-- 0, I.3. Amounts received in advance 0,-- 0,-- 0, I.4. Provisions , , , I.4.1. For covering liabilities and demands 0,-- 0,-- 0, I.4.2. For pensions and similar obligations , , , I.4.3. Other provisions 0,-- 0,-- 0, I.5. Deferred tax liabilities 0,-- 0,-- 0, I.6. Other amounts payable and long-term liabilities 0,-- 0,-- 0,-- --II. Amounts payable within one year and short-term , , ,88 liabilities ----II.1 Short term portion of long term debts , , , II.2. Financial debts 0, , , II.2.1. To credit institutions 0,-- 0,-- 0, II.2.2. Other debts 0, , , II.3. Trade amounts payable , , , II.4. Amounts received in advance 0,-- 0,-- 0, II.5. Profit tax liabilities ,11 0,-- 0, II.6. Liabilities related with labor relations , , , II.7. Provisions 0,-- 0,-- 0, II.8. Other amounts payable and short-term liabilities , , ,13 TOTAL OWNER'S EQUITY AND LIABILITIES , , ,34 * - Juridiniu asmenu registras (source)

8 Page 8 of 8 PROFIT (LOSS) STATEMENT 01/01/ /01/ /01/ /12/2013 * 31/12/2012 * 31/12/2011 * EUR EUR EUR --I. Sales income , , ,54 --II. Cost of sales , , ,18 --III. Gross profit (loss) , , ,36 --IV. Operating expenses , , , IV.1. Sales , , , IV.2. General and administrative , , ,16 --V. Operating profit (loss) , , ,15 --VI. Other operations , , , VI.1. Other operating revenue , , , VI.2. Other operating expenses , , ,33 --VII. Financial and investing activities , , , VII.1. Revenue from financial and investing activities 429, , , VII.2. Expenses of financial and investing activities 9 546, , ,16 --VIII. Profit (loss) from ordinary activities , , ,61 --IX. Extraordinary gain 0,-- 0,-- 0,-- --X. Extraordinary losses 0,-- 0,-- 0,-- --XI. Profit (loss) before tax , , ,61 --XII. Profit tax , , ,27 --XIII. Net profit (loss) , , ,33 * - Juridiniu asmenu registras (source)